| Revenue | DKK 474K | -4% |
| EBITDA | DKK 226K | -11% |
| Net profit | DKK 11K | +156% |
| Total assets | DKK 12,6M | +11% |
| Equity | DKK 7,1M | +5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 214 | 376 | 494 | 496 | 474 |
| Staff expenses | -68 | -213 | -263 | -244 | -248 |
| EBITDA | 147 | 163 | 231 | 253 | 226 |
| Depreciation & amort. | -102 | -96 | -60 | -58 | -59 |
| EBIT | 45 | 67 | 171 | 195 | 166 |
| Net financials | -19 | -57 | -165 | -214 | -154 |
| Profit before tax | 26 | 10 | 6 | -19 | 13 |
| Tax | 4 | 2 | -0 | -0 | 2 |
| Net profit | 22 | 8 | 6 | -19 | 11 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.138 | 11.011 | 11.401 | 11.361 | 12.575 |
| Equity | 5.796 | 6.344 | 6.770 | 6.705 | 7.059 |
| Long-term debt | 1.268 | 4.523 | 4.524 | 4.530 | 4.926 |
| Short-term debt | 74 | 144 | 107 | 126 | 589 |
| Total debt | 1.342 | 4.667 | 4.631 | 4.656 | 5.515 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2021 |
| Former (2) | ||
NR Management | Management | 2016 – 2018 |
MF Management | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2021 | |
| Deputy Chairman | 2024 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (7) | ||
| Deputy Chairman | 2021 – 2024 | |
| Board of Directors | 2025 – 2025 | |
| Deputy Chairman | 2020 – 2021 | |
| Board of Directors | 2016 – 2023 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2020 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Mikkelsen | Management | 0 companies |
| Niels Rødbro Nørskov | Management | 0 companies |
| Mai Fihl Worre | Management | 0 companies |
| Anders Peter Rousing | Deputy Chairman | 0 companies |
| Marianne Tjerrild | Board of Directors | 0 companies |
| Kirsten Brosbøl | Deputy Chairman | 0 companies |
| Svend Egon Nielsen | Board of Directors | 0 companies |
| Thomas Schioldan Sørensen | Board of Directors | 0 companies |
| Claus Elgaard Carlsen | Deputy Chairman | 0 companies |
| Kristian Døssing Ottosen | Board of Directors | 0 companies |
| Knud Tybirk | Chairman | 0 companies |
| Thorkild Ljørring Pedersen | Chairman | 0 companies |
| Bent Aage Mikkelsen Degn | Chairman | 0 companies |
| Jesper Kyed Larsen | Board of Directors | 0 companies |
| Mette Bruun | Board of Directors | 0 companies |